Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 381,013 - -
Change - -13.68% -10.9% 13.56% -38.98% 1.87% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 659,006 583,269 531,210
Change - 0.9% -25.12% 8.7% -33.52% 15.94% -11.49% -8.93%
P/E 9.48x -2.29x -3.6x 17x 7.89x 10.5x 9.97x 9.46x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.2x 1.22x 1.04x
PEG - 0x 0.1x -0x 0.3x -0.4x 1.8x 1.78x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.22x 0.23x 0.23x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.38x 0.35x 0.33x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 8.52x 6.57x 5.71x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 14.7x 10.6x 9.28x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 7.31x 13.9x 20x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 13.7% 7.18% 5.01%
Dividend per Share 2 40 - - - - - 3.333 10
Rate of return 3.48% - - - - - 0.57% 1.7%
EPS 2 121.1 -407.3 -231 55.59 73.05 55.8 58.88 62
Distribution rate 33% - - - - - 5.66% 16.1%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,744,404 1,673,000 1,625,750
EBITDA 1 157,113 64,080 45,872 75,797 85,127 77,388 88,790 93,000
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 44,958 54,907 57,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 36,231 38,224 40,252
Net Debt 1 339,209 444,566 246,757 242,041 194,395 277,993 202,256 150,197
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 586.80 586.80 586.80
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,307 - -
Announcement Date 5/11/22 5/11/23 5/14/24 5/12/25 5/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.36x1.44x7.24x0.95% 122B
19.76x1.24x9.37x1.47% 55.39B
13.46x0.33x4.05x0.83% 19.56B
20.18x - - - 5.13B
33.14x - - 1.68% 3.25B
32.94x - - 0.92% 2.36B
19.97x1.23x9.39x2.84% 2.33B
-133.14x0.7x6.17x-.--% 2.03B
Average 2.83x 0.99x 7.24x 1.24% 26.54B
Weighted average by Cap. 16.12x 1.27x 7.53x 1.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield